Calculating values in the allocation cycle

Dear community,

i don't understand how the system calculate the values on the allocation cycle.

I attach a pictures where i explain all allocation rules.

Someone can help me to understand the mathematical calculation it performs?

Thanks

allocation-cycle.png

allocation-cycle-2.pn

allocation-cycle-3.png

allocation-cycle-4.png

allocation-results.png